Lol. Reality check dude. You're forecast predicts a rapid and dramatic div drop - something which has NEVER ACTUALLY HAPPENED.
In fact, divs have consistently risen.
Try modelling reality next time, not just whack arbitrary numbers.
Edit: I misread. But this is even funnier. How do you expect dividends to rise when difficulty is exploding and hashrate is fixed for the next ~3 months?